[MYCRON] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -88.85%
YoY- -51.25%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 669,988 527,428 431,772 449,240 501,192 370,000 423,924 7.91%
PBT 54,332 17,048 -10,644 -2,548 480 -4,636 21,180 16.98%
Tax -14,008 -5,724 1,920 3,328 1,120 -1,420 -4,156 22.42%
NP 40,324 11,324 -8,724 780 1,600 -6,056 17,024 15.44%
-
NP to SH 40,324 11,324 -8,724 780 1,600 -6,056 17,024 15.44%
-
Tax Rate 25.78% 33.58% - - -233.33% - 19.62% -
Total Cost 629,664 516,104 440,496 448,460 499,592 376,056 406,900 7.54%
-
Net Worth 345,253 307,930 255,336 262,363 259,999 263,614 261,770 4.71%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 345,253 307,930 255,336 262,363 259,999 263,614 261,770 4.71%
NOSH 283,545 283,545 177,317 177,272 181,818 178,117 178,075 8.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.02% 2.15% -2.02% 0.17% 0.32% -1.64% 4.02% -
ROE 11.68% 3.68% -3.42% 0.30% 0.62% -2.30% 6.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 236.75 186.70 243.50 253.42 275.66 207.73 238.06 -0.09%
EPS 14.24 4.00 -4.92 0.44 0.88 -3.40 9.56 6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.09 1.44 1.48 1.43 1.48 1.47 -3.05%
Adjusted Per Share Value based on latest NOSH - 177,272
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 204.85 161.26 132.02 137.36 153.24 113.13 129.62 7.91%
EPS 12.33 3.46 -2.67 0.24 0.49 -1.85 5.21 15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0556 0.9415 0.7807 0.8022 0.795 0.806 0.8004 4.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 0.255 0.37 0.34 0.26 0.37 0.53 -
P/RPS 0.37 0.14 0.15 0.13 0.09 0.18 0.22 9.04%
P/EPS 6.18 6.36 -7.52 77.27 29.55 -10.88 5.54 1.83%
EY 16.19 15.72 -13.30 1.29 3.38 -9.19 18.04 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.23 0.26 0.23 0.18 0.25 0.36 12.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 27/11/14 26/11/13 27/11/12 24/11/11 29/11/10 -
Price 1.10 0.28 0.35 0.395 0.29 0.39 0.71 -
P/RPS 0.46 0.15 0.14 0.16 0.11 0.19 0.30 7.37%
P/EPS 7.72 6.99 -7.11 89.77 32.95 -11.47 7.43 0.63%
EY 12.95 14.32 -14.06 1.11 3.03 -8.72 13.46 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.26 0.24 0.27 0.20 0.26 0.48 11.03%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment